Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $84,126 initial cash invested.
-11.8%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,114
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,941 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,126
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,941
Mortgage P&I
97%
$2,040
Property Taxes
10%
$220
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0